<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£20,940</td><td>£21,254</td><td>£21,573</td><td>£22,112</td><td>£22,665</td><td>£108,544</td></tr><tr><td>Total Expenses</td><td>£16,803</td><td>£16,885</td><td>£16,957</td><td>£17,053</td><td>£17,151</td><td>£84,849</td></tr><tr><td>Profit Before Tax</td><td>£4,137</td><td>£4,370</td><td>£4,615</td><td>£5,059</td><td>£5,514</td><td>£23,695</td></tr><tr><td>Profit After Tax      </td><td>£3,351</td><td>£3,539</td><td>£3,739</td><td>£4,098</td><td>£4,466</td><td>£19,193</td></tr><tr><td>Change In Property Value</td><td>£9,875</td><td>£18,219</td><td>£23,270</td><td>£26,782</td><td>£18,926</td><td>£97,072</td></tr><tr><td>Net Return</td><td>£13,226</td><td>£21,759</td><td>£27,009</td><td>£30,880</td><td>£23,392</td><td>£116,265</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>